Delta Electronics (Thailand) Public Company Limited
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
116.2% vs price
Base Case (Median)
120.3% vs price
Bull Case (75th pct.)
389.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1.13 | -88.0% | High (40%) |
| PE Comparable | $46.25 | 389.4% | Medium (25%) |
| Growth Trajectory DCF | $54.69 | 478.7% | Medium (20%) |
| Graham Number | $20.43 | 116.1% | High (80%) |
| EV/FCF | $20.82 | 120.3% | Medium (20%) |
Based on 5 out of 8 methods, DLEGF appears undervalued at the current price of $9.45. The base case fair value of $20.82 implies 120.3% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.